[EDGENTA] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
04-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 89.99%
YoY- -70.9%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 623,734 694,004 684,897 509,219 518,180 499,240 468,903 4.86%
PBT 111,584 24,007 109,952 74,592 81,728 80,210 70,159 8.03%
Tax -35,994 -23,029 -15,570 -21,529 71,072 -21,619 -24,047 6.94%
NP 75,590 978 94,382 53,063 152,800 58,591 46,112 8.57%
-
NP to SH 54,796 3,787 75,874 40,112 137,833 40,419 23,567 15.08%
-
Tax Rate 32.26% 95.93% 14.16% 28.86% -86.96% 26.95% 34.28% -
Total Cost 548,144 693,026 590,515 456,156 365,380 440,649 422,791 4.41%
-
Net Worth 522,557 429,678 442,900 348,484 410,195 282,291 250,399 13.03%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 72,577 - - - - - - -
Div Payout % 132.45% - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 522,557 429,678 442,900 348,484 410,195 282,291 250,399 13.03%
NOSH 363,191 364,134 363,033 363,004 363,004 320,785 294,587 3.54%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 12.12% 0.14% 13.78% 10.42% 29.49% 11.74% 9.83% -
ROE 10.49% 0.88% 17.13% 11.51% 33.60% 14.32% 9.41% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 171.88 190.59 188.66 140.28 142.75 155.63 159.17 1.28%
EPS 15.10 1.04 20.90 11.05 37.97 12.62 8.00 11.15%
DPS 20.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.18 1.22 0.96 1.13 0.88 0.85 9.17%
Adjusted Per Share Value based on latest NOSH - 363,269
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 75.00 83.45 82.36 61.23 62.31 60.03 56.38 4.86%
EPS 6.59 0.46 9.12 4.82 16.57 4.86 2.83 15.11%
DPS 8.73 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6284 0.5167 0.5326 0.419 0.4932 0.3394 0.3011 13.03%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.28 1.35 3.22 1.06 0.77 1.46 0.62 -
P/RPS 0.74 0.71 1.71 0.76 0.54 0.94 0.39 11.25%
P/EPS 8.48 129.81 15.41 9.59 2.03 11.59 7.75 1.51%
EY 11.80 0.77 6.49 10.42 49.31 8.63 12.90 -1.47%
DY 15.63 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.14 2.64 1.10 0.68 1.66 0.73 3.35%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 19/11/12 30/11/11 16/11/10 04/11/09 06/11/08 15/11/07 23/11/06 -
Price 1.38 1.50 2.75 1.13 0.61 1.29 0.62 -
P/RPS 0.80 0.79 1.46 0.81 0.43 0.83 0.39 12.70%
P/EPS 9.14 144.23 13.16 10.23 1.61 10.24 7.75 2.78%
EY 10.94 0.69 7.60 9.78 62.25 9.77 12.90 -2.70%
DY 14.49 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.27 2.25 1.18 0.54 1.47 0.73 4.66%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment